Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Emerald Resources

www: emeraldresources.com.au   email: info@emeraldresources.com.au
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:EMR AUD
OTCMKTS:EOGSF USD

Description

Emerald Resources are a gold focused junior near-term producer with one mine in development in Cambodia and one exploration property. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$216.35M which is a fall of roughly 6% over the last one months. As of 08/26/2020 they have ~A$113M debt and ~A$95.9M cash. They have 515M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/26/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $229.74M $216.35M 08/26/2020 $-13.39M
Total Assets: $122.12M $119.88M 08/26/2020 $-2.25M
Total Liabilities: $20.11M $19.74M 08/26/2020 $-0.37M
Current Assets: $97.70M $95.90M 08/26/2020 $-1.80M
Current Liabilities: $20.11M $19.74M 08/26/2020 $-0.37M
Total Debt: $114.94M $112.83M 08/26/2020 $-2.11M
Cash: $97.70M $95.90M 08/26/2020 $-1.80M
Enterprise Value: $246.98M $233.27M 05/23/1977 $-13.71M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 08/26/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/26/2020 0.00%
Misc 08/26/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 514,771,000 514,771,000 08/26/2020 0
Shares (FD): 520,000,000 520,000,000 08/26/2020 0
Insider Ownership: n/a 35% 08/26/2020 35%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 08/26/2020 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/26/2020 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/26/2020 0
Initial CapEx (Outstanding): $98.00M
42.66% of Mkt.Cap		 $98.00M
45.3% of Mkt.Cap 		08/26/2020 $0.00M
Funding Option: n/a n/a 08/26/2020 n/a
Documentation: none FS 08/26/2020 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 08/26/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.90M 0.90M 08/26/2020 0.00M
Measured & Indicated: 1.00M 1.00M 08/26/2020 0.00M
Inferred: 0.10M 0.10M 08/26/2020 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.77M 0.77M 08/26/2020 0.00M
Measured & Indicated: 0.83M 0.83M 08/26/2020 0.00M
Inferred: 0.04M 0.04M 08/26/2020 0.00M
Reserves & Resources: 0.88M 0.88M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/26/2020 $0.00
Extra Operating Cost: n/a n/a 08/26/2020 $0.00
Average Grade: 2.00 g/t 2.00 g/t 08/26/2020 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/26/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 08/26/2020 0.00M
Annual Production: 90,000oz. 90,000oz. 08/26/2020 0oz.
Cash Cost: $700 $700 08/26/2020 $0
Extra Operating Cost: $400 $400 08/26/2020 $0
SILVER 08/26/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 08/26/2020 0.00M
Measured & Indicated: n/a n/a 08/26/2020 0.00M
Inferred: n/a n/a 08/26/2020 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/26/2020 0.00M
Measured & Indicated: n/a n/a 08/26/2020 0.00M
Inferred: n/a n/a 08/26/2020 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/26/2020 $0.00
Extra Operating Cost: n/a n/a 08/26/2020 $0.00
Average Grade: n/a n/a 08/26/2020 n/a
Recovery Rate: n/a n/a 08/26/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/26/2020 0.00M
Annual Production: n/a n/a 08/26/2020 n/a
Cash Cost: n/a n/a 08/26/2020 n/a
Extra Operating Cost: n/a n/a 08/26/2020 n/a

Property

Last Analysis Data  (08/26/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  

Profitability (by resource)

Proven &
Probable		 08/26/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.60M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.31M
Maximum Profit (Gold): $914.10M $819.74M n/a $-94.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $914.10M $819.74M n/a $-94.36M
Max Profit / Current MCap: 3.979 3.789 n/a -0.190
Max Profit Per Share (Gold): $1.76 $1.58 n/a $-0.18
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.76 $1.58 n/a $-0.18
Total Free Profit Per Share: $1.14 $0.99 n/a $-0.16
FD Mkt. Cap / Gold Eq.: $300.31 $282.81 n/a $-17.51
FD Mkt. Cap / Silver Eq.: $4.21 $3.50 n/a $-0.71
FD Mkt. Cap / Per Metal
as % Spot Price:		 15.37% 15.16% n/a -0.21%
Measured &
Indicated		 08/26/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.55M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.83M 0.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.96M
Maximum Profit (Gold): $995.35M $892.61M n/a $-102.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $995.35M $892.61M n/a $-102.74M
Max Profit / Current MCap: 4.333 4.126 n/a -0.207
Max Profit Per Share (Gold): $1.91 $1.72 n/a $-0.20
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.91 $1.72 n/a $-0.20
Total Free Profit Per Share: $1.30 $1.13 n/a $-0.17
FD Mkt. Cap / Gold Eq.: $275.80 $259.72 n/a $-16.08
FD Mkt. Cap / Silver Eq.: $3.87 $3.21 n/a $-0.66
FD Mkt. Cap / Per Metal
as % Spot Price:		 14.12% 13.92% n/a -0.20%

Reserves &
Resources		 08/26/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.51M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.88M 0.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.36M
Maximum Profit (Gold): $1,046.13M $938.15M n/a $-107.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,046.13M $938.15M n/a $-107.98M
Max Profit / Current MCap: 4.554 4.336 n/a -0.217
Max Profit Per Share (Gold): $2.01 $1.80 n/a $-0.21
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.01 $1.80 n/a $-0.21
Total Free Profit Per Share: $1.40 $1.21 n/a $-0.18
FD Mkt. Cap / Gold Eq.: $262.41 $247.11 n/a $-15.30
FD Mkt. Cap / Silver Eq.: $3.68 $3.06 n/a $-0.62
FD Mkt. Cap / Per Metal
as % Spot Price:		 13.43% 13.25% n/a -0.19%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.